<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£26,712</td><td>£27,113</td><td>£27,790</td><td>£28,485</td><td>£29,340</td><td>£139,440</td></tr><tr><td>Total Expenses</td><td>£20,661</td><td>£20,774</td><td>£20,910</td><td>£21,049</td><td>£21,202</td><td>£104,595</td></tr><tr><td>Profit Before Tax</td><td>£6,051</td><td>£6,339</td><td>£6,881</td><td>£7,437</td><td>£8,138</td><td>£34,845</td></tr><tr><td>Profit After Tax      </td><td>£4,901</td><td>£5,134</td><td>£5,573</td><td>£6,024</td><td>£6,592</td><td>£28,225</td></tr><tr><td>Change In Property Value</td><td>£11,205</td><td>£11,541</td><td>£21,794</td><td>£25,082</td><td>£26,587</td><td>£96,209</td></tr><tr><td>Net Return</td><td>£16,106</td><td>£16,676</td><td>£27,367</td><td>£31,106</td><td>£33,179</td><td>£124,434</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>